As of 2025-07-06, the Intrinsic Value of Ester Industries Ltd (ESTER.NS) is 69.91 INR. This ESTER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.24 INR, the upside of Ester Industries Ltd is -44.20%.
The range of the Intrinsic Value is 45.13 - 109.44 INR
Based on its market price of 125.24 INR and our intrinsic valuation, Ester Industries Ltd (ESTER.NS) is overvalued by 44.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.13 - 109.44 | 69.91 | -44.2% |
| DCF (Growth 10y) | 82.00 - 158.24 | 111.73 | -10.8% |
| DCF (EBITDA 5y) | 146.43 - 296.87 | 221.84 | 77.1% |
| DCF (EBITDA 10y) | 140.34 - 279.47 | 206.42 | 64.8% |
| Fair Value | 7.02 - 7.02 | 7.02 | -94.40% |
| P/E | 25.69 - 97.82 | 60.50 | -51.7% |
| EV/EBITDA | 50.77 - 164.03 | 110.73 | -11.6% |
| EPV | (82.28) - (84.82) | (83.55) | -166.7% |
| DDM - Stable | 5.77 - 11.66 | 8.71 | -93.0% |
| DDM - Multi | 46.25 - 76.51 | 57.97 | -53.7% |
| Market Cap (mil) | 12,222.17 |
| Beta | 1.74 |
| Outstanding shares (mil) | 97.59 |
| Enterprise Value (mil) | 19,048.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.94% |
| Cost of Debt | 11.22% |
| WACC | 13.94% |